Obračunski elementiEUROSUPER 98EUROSUPER 95EURODIESELLOŽ ULJEdatumEUROSUPER 98 (Prem Unl 10ppm)EUROSUPER 95 (Prem Unl 10ppm)EURODIESEL (10 ppm ULSD)LOŽ ULJE (Gasoil 0,1%)datumUSD kurspr.kurs 1Platt's European MarketscanUSD / t131313131442.451436.952026-09-28130613061463.51462.252026-09-281.13780.8789 2PremijaUSD / t5057.54.52026-09-291284.51284.514191412.252026-09-291.13550.8807 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t136313181449.951441.452026-09-301331.751331.7514881477.52026-09-301.13550.8807 X2Prosjek prodajnih deviznih kursevaEUR / USD0.88330.88330.88330.88332026-10-011349.251349.251469.2514622026-10-011.12980.8851 3Uvozna cijena po toni (X1 x X2)EUR / t1203.941164.191280.741273.232026-10-021293.51293.51372.51370.752026-10-021.12250.8909 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.85 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.00085 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.9290.8991.0891.082 5CarinaEUR / l0000 6Težinska taksa (1,00 €/t x X2 x D)EUR / l0000 7Lučka taksa (1,30 USD/t x X2 x D)EUR / l0.00090.00090.0010.001 8PDV (21 % na 4+5+6+7+9+X4)EUR / l0.3140.3070.340.343131313131442.451436.950.8833 9AkcizaEUR / l0.4120.4120.3740.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.75690.74990.74500000000000010.784 11GubiciEUR / l0.00110.00110.00110.0011akciza %akciza eurMPC 12PrekrcajEUR / l0.00250.00250.00270.0027Dizel0.441000.442.038 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003-50.4182.011 14Provizija banke ( 1% na 4)EUR / l0.00930.0090.01090.0108-100.3961.9839999999999995 15Troškovi distribucijeEUR / l0.0210.0210.0210.021-150.3741.958 16Troškovi maloprodajeEUR / l0.0240.0240.024--200.3521.9309999999999996 17Bruto maržaEUR / l0.0630.0630.0640.076-250.331.9049999999999998 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.12120.120900000000000010.1240.1119-300.3081.8780000000000001 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.80710000000000021.76981.95800000000000021.9779-350.2861.8509999999999998 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.811.771.961.98-400.2641.825 Trenutna MP cijenaEUR / l1.791.751.952.02-450.2421.7979999999999998 RazlikaEUR / l0.0200000000000000180.0200000000000000180.010000000000000009-0.040000000000000036-500.221.771 Benzin 950.5491000.5491.9358000000000002 -50.521551.9023500000000002 -100.4941.8688 -150.4671.8368 -200.4391.8028 -250.4121.7698 -300.3841.7358 -350.3571.7038 -400.3291.6698000000000002 -450.3021.6368 -500.2751.6038000000000001 Benzin 980.5491000.5491.9721000000000002 -50.521551.9396499999999999 -100.4941.9061000000000001 -150.4671.8731 -200.4391.8391 -250.4121.8071000000000002 -300.3841.7731000000000001 -350.3571.7401000000000002 -400.3291.7061000000000002 -450.3021.6731 -500.2751.6411